RENCANA ANGGARAN BIAYA

PERUMAHAN TIPE 60

NO ITEM PEKERJAAN VOLUME SATUAN

I PEKERJAAN PERSIAPAN
1 pembersihan lokasi 127.31 M2
2 uitzet / bowplank 24.6 M1
SUB TOTAL I

II PEKERJAAN TANAH
1 galian tanah pondasi 39.39 m3
2 urugan kembali tanah pondasi 11.82 m3
3 urugan pasir bawah pondasi 3.94 m3
SUB TOTAL II

III PEKERJAAN PONDASI

1 pondasi batu kosong 7.88 m3
2 pasangan pondasi batu kali 1 : 8 15.00 m3
SUB TOTAL III

IV PEKERJAAN DINDING
1 pasang dinding bata tebal 1/2 bata 1Pc : 5 Ps 164.24 m2
SUB TOTAL III

V PEKERJAAN BETON
1 beton sloof praktis 1.36 m3
2 Beton kolom praktis 1.50 m3
3 beton ring praktis 1.36 m3
SUB TOTAL IV

VI PEKERJAAN PLESTERAN
1 pek plesteran 1 Pc : 4 Ps 200.69 m2
2 Pek acian 200.69 m2
3 Pek plesteran +acian opening & ventilasi 27.50 m2
SUB TOTAL V

VII PEKERJAAN KUSEN DAN PLAFOND

1 Beton rabat 1 Pc : 3 Ps : 5 Kr 1.96 m3
2 pasang lantai keramik 80 x 80 cm 56.70 m2
3 Pasang Pin lantai Keramik 10x40 cm ex Asia tile / Setara 27.00 m1
4 pasang lantai keramik dapur 30x30 cm ex Asia tile / setara 6.00 m2
5 pasang plin keramik dapur 10x30 cm ex Asia tile / setara 8.85 m1
6 pasang lantai keramik 20x20 cm km/wc Asia tile / setara 2.78 m2
7 pasang dinding keramik 20x25 cm km/wc ex Asia tile / setara 5.19 m3
8 pasang keramik lantai teras 30x60xcm ex Asia tile / setara 6.00 m4
9 pasang plin keramik lantai teras 10x60 cm Asia tile / setara 7.50 m1
10 pasang lantai cor pot 0.90 m3
SUB TOTAL VI

VIII PEKERJAAN PINTU DAN KACA , RELLING , PLAFON

1 Pasang kusen kayu kamper 6/12 58.29 m1
2 pasang daun jendela kaca frame kayu kamper 7.10 m2
3 pasang daun pintu tripek double 7.26 m2
4 pasang roster kayu 3/15 12.00 m2
5 pasang pintu km/wc 2.00 ls
6 pasang plafon gypsum ex jayaboard 9 mm / setara 78.11 m2
7 pasang lis plafon 38.00 m1
SUB TOTAL VII

IX PEKERJAAN KAP & ATAP

1 pasang atap rangka bajaringan 67.76 m2
2 pasang genteng kodok glasur 67.76 m2
3 pasang genteng bubungan 18.00 m1
pasang list plang 31.25 m1
SUB TOTAL IX

X PEKERJAAN PENGGANTUNG ,BESI,KACA

1 pasang slot kunci pintu 5.00 bh
2 pasang engsel pintu 15.00 psg
3 pasang engsel jendela 10.00 psg
4 pasang hak angin besi 10.00 bh
5 pasang grendel jendela 5.00 bh
SUB TOTAL X

XI PEKERJAAN INSTALASI LISTRIK

1 pasang instalasi stop kontak 8.00 ttk
2 pasang instalasi titik lampu 10.00 ttk
3 pasang stop kontak 8.00 bh
4 pasang saklar 10.00 bh
5 pasang lampu pic 9.00 bh
6 pasang lampu pijar 1.00 bh
7 pasang box sekring 1.00 bh
SUB TOTAL XI

XII PEKERJAAN SANITASI

1 Pasang Pegang Stanlis 2.00 bh
2 pasang kloset duduk by toto / setara 2.00 bh
3 pasang shower 1.00 bh
4 pasang floor drain 3.00 bh
5 pasang kran air 4.00 bh
6 pasang zinc 1.00 bh
7 pasang wastafel 1.00 bh
8 pasang instalasi air bersih pipa PVC tipe AW dia 3/4 " 13.30 m1
9 pasang instalasi air kotor pipa PVC tipe D dia 3 " 14.80 m1
10 pasang instalasi air kotor pipa PVC tipe D dia 4 " 5.80 m1
11 pasang instalasi air kotor pipa PVC tipe D dia 2.5" 26.50 m1
12 Membuat Septictank & peresapan 1.00 unit
SUB TOTAL XII

XIII PEKERJAAN PENGECATAN

1 cat tembok by catylac/ setara 200.69 m2
2 cat plafon by catylac/ setara 78.11 m2
3 cat kayu lisplank 21.88 m2
4 waterprofing 5.19 m2
SUB TOTAL XIII

XIV PEKERJAAN TATA UDARA

1 Pipa PVC 32 mm c/w insulation 7.00 m
2 Pipa PVC D dia 100 mm 3.00 m
SUB TOTAL XIV

XII PEKERJAAN LAIN-LAIN

1 sumur bor 1.00 ls
2 mesin pompa ( 30 mtr ) shimizu setara 1.00 ls
3 Torn 1.00 ls
4 Pemasangan Listrik 1.00 ls
SUB TOTAL XV

HARGA PERMETER
ARAN BIAYA
TIPE 60

HARGA SATUAN JUMLAH HARGA TOTAL HARGA

Rp 3,000.00 Rp 381,930.00
Rp 205,199.50 Rp 5,047,907.70
Rp 5,429,837.70

Rp 66,375.00 Rp 2,614,511.25
Rp 47,750.00 Rp 564,405.00
Rp 378,900.00 Rp 1,492,866.00 Rp -
Rp 4,671,782.25

Rp 489,966.00 Rp 3,860,932.08
Rp 668,501.25 Rp 10,027,518.75 Rp -
Rp 13,888,450.83

Rp 173,354.77 Rp 28,471,787.42
Rp 28,471,787.42

Rp 2,830,261.84 Rp 3,849,156.10
Rp 3,166,460.90 Rp 4,749,691.35
Rp 3,166,460.90 Rp 4,306,386.82
Rp 12,905,234.28

Rp 68,608.65 Rp 13,769,069.97
Rp 38,505.55 Rp 7,727,678.83
Rp 63,529.72 Rp 1,747,067.30
Rp 23,243,816.10

Rp 1,083,097.68 Rp 2,122,871.45
Rp 570,167.25 Rp 32,328,483.08
Rp 312,113.37 Rp 8,427,060.99
Rp 312,113.37 Rp 1,872,680.22
Rp 270,446.71 Rp 2,393,453.38
Rp 270,446.71 Rp 751,841.85
Rp 504,856.06 Rp 2,620,202.95
Rp 312,113.37 Rp 1,872,680.22
Rp 381,557.82 Rp 2,861,683.65
Rp 1,083,097.68 Rp 974,787.91
Rp 56,225,745.71

Rp 288,802.31 Rp 16,834,286.65
Rp 981,632.50 Rp 6,969,590.75
Rp 732,421.75 Rp 5,317,381.91
Rp 175,000.00 Rp 2,100,000.00
Rp 752,350.00 Rp 1,504,700.00
Rp 179,939.54 Rp 14,055,077.47
Rp 32,239.22 Rp 1,225,090.36
Rp 48,006,127.13

Rp 186,040.00 Rp 12,606,070.40
Rp 144,715.00 Rp 9,805,888.40
Rp 141,142.00 Rp 2,540,556.00
Rp 408,137.50 Rp 12,754,296.88
Rp 37,706,811.68

Rp 374,000.00 Rp 1,870,000.00
Rp 142,687.50 Rp 2,140,312.50
Rp 57,831.25 Rp 578,312.50
Rp 49,175.00 Rp 491,750.00
Rp 88,375.50 Rp 441,877.50
Rp 5,522,252.50
Rp -
Rp -
Rp 89,356.56 Rp 714,852.48
Rp 89,356.56 Rp 893,565.60
Rp 21,566.46 Rp 172,531.68
Rp 15,459.62 Rp 154,596.20
Rp 31,538.93 Rp 283,850.37
Rp 25,729.34 Rp 25,729.34
Rp 94,497.54 Rp 94,497.54
Rp 2,339,623.21

Rp 262,794.91 Rp 525,589.82
Rp 2,141,125.00 Rp 4,282,250.00
Rp 230,823.13 Rp 230,823.13
Rp 46,187.50 Rp 138,562.50
Rp 216,509.38 Rp 866,037.52
Rp 466,207.50 Rp 466,207.50
Rp 1,481,573.13 Rp 1,481,573.13
Rp 23,454.00 Rp 311,938.20
Rp 91,392.38 Rp 1,352,607.22
Rp 127,409.25 Rp 738,973.65
Rp 119,187.00 Rp 3,158,455.50
Rp 1,750,000.00 Rp 1,750,000.00
Rp 15,303,018.17

Rp 60,113.75 Rp 12,064,228.49
Rp 60,113.75 Rp 4,695,485.01
Rp 50,235.08 Rp 1,099,143.55
Rp 46,227.33 Rp 239,919.84
Rp 18,098,776.89

Rp 91,392.38 Rp 639,746.66
Rp 127,409.25 Rp 382,227.75
Rp 1,021,974.41

Rp 2,625,000.00 Rp 2,625,000.00
Rp 1,750,000.00 Rp 1,750,000.00
Rp 2,000,000.00 Rp 2,000,000.00 Rp -
Rp 2,300,000.00 Rp 2,300,000.00
Rp 8,675,000.00

Rp 281,510,238.28 -
65 M2 Rp 4,330,926.74
 RENCANA ANGGARAN BIAYA
PERUMAHAN TIPE 72

NO ITEM PEKERJAAN VOLUME SATUAN

I PEKERJAAN PERSIAPAN
1 pembersihan lokasi 106.2 M2
2 uitzet / bowplank 42.6 M1
SUB TOTAL I

II PEKERJAAN TANAH
1 galian tanah pondasi 39.79 m3
2 urugan kembali tanah pondasi 11.94 m3
3 urugan pasir bawah pondasi 5.479 m3
SUB TOTAL II

III PEKERJAAN PONDASI

1 pondasi batu kosong 9.46 m3
2 pasangan pondasi batu kali 1 : 8 18.44 m3
SUB TOTAL III

IV PEKERJAAN DINDING
1 pasang dinding bata tebal 1/2 bata 1Pc : 5 Ps 209.23 m2
SUB TOTAL III

V PEKERJAAN BETON
1 beton sloof praktis 1.892 m3
2 Beton kolom praktis 2.05 m3
3 beton ring praktis 1.892 m3
SUB TOTAL IV

VI PEKERJAAN PLESTERAN
1 pek plesteran 1 Pc : 4 Ps 251.076 m2
2 Pek acian 251.076 m2
3 Pek plesteran +acian opening & ventilasi 25.30 m2
SUB TOTAL V

VII PEKERJAAN KUSEN DAN PLAFOND

1 Beton rabat 1 Pc : 3 Ps : 5 Kr 3.49 m3
2 pasang lantai keramik 80 x 80 cm 65.57 m2
3 Pasang Pin lantai Keramik 10x40 cm ex Asia tile / Setara 27.30 m1
4 pasang lantai keramik dapur 30x30 cm ex Asia tile / setara 6.00 m2
5 pasang plin keramik dapur 10x30 cm ex Asia tile / setara 9.00 m1
6 pasang lantai keramik 20x20 cm km/wc Asia tile / setara 5.00 m2
7 pasang dinding keramik 20x25 cm km/wc ex Asia tile / setara 12.31 m3
8 pasang keramik lantai teras 30x60xcm ex Asia tile / setara 10.25 m4
9 pasang plin keramik lantai teras 10x60 cm Asia tile / setara 12.89 m1
10 pasang lantai cor pot 0.70 m3
SUB TOTAL VI

VIII PEKERJAAN PINTU DAN KACA , RELLING , PLAFON

1 Pasang kusen kayu kamper 6/12 68.64 m1
2 pasang daun jendela kaca frame kayu kamper 8.88 m2
3 pasang daun pintu tripek double 9.29 m2
4 pasang roster kayu 3/15 16.00 m2
5 pasang pintu km/wc 2.00 ls
6 pasang plafon gypsum ex jayaboard 9 mm / setara 88.11 m2
7 pasang lis plafon 48.20 m1
SUB TOTAL VII

IX PEKERJAAN KAP & ATAP

1 pasang atap rangka bajaringan 81.00 m2
2 pasang genteng kodok glasur 81.00 m2
3 pasang genteng bubungan 12.00 m1
pasang list plang 50.50 m1
SUB TOTAL IX

X PEKERJAAN PENGGANTUNG ,BESI,KACA

1 pasang slot kunci pintu 6.00 bh
2 pasang engsel pintu 18.00 psg
3 pasang engsel jendela 20.00 psg
4 pasang hak angin besi 20.00 bh
5 pasang grendel jendela 10.00 bh
SUB TOTAL X

XI PEKERJAAN INSTALASI LISTRIK

1 pasang instalasi stop kontak 9.00 ttk
2 pasang instalasi titik lampu 14.00 ttk
3 pasang stop kontak 9.00 bh
4 pasang saklar 14.00 bh
5 pasang lampu pic 12.00 bh
6 pasang lampu pijar 2.00 bh
7 pasang box sekring 1.00 bh
SUB TOTAL XI

XII PEKERJAAN SANITASI

1 Pasang Pegang Stanlis 2.00 bh
2 pasang kloset duduk by toto / setara 2.00 bh
3 pasang shower 2.00 bh
4 pasang floor drain 4.00 bh
5 pasang kran air 4.00 bh
6 pasang zinc 1.00 bh
7 pasang wastafel 1.00 bh
8 pasang instalasi air bersih pipa PVC tipe AW dia 3/4 " 9.00 m1
9 pasang instalasi air kotor pipa PVC tipe D dia 3 " 14.00 m1
10 pasang instalasi air kotor pipa PVC tipe D dia 4 " 16.00 m1
11 pasang instalasi air kotor pipa PVC tipe D dia 2.5" 21.00 m1
12 Membuat Septictank & peresapan 1.00 unit
SUB TOTAL XII

XIII PEKERJAAN PENGECATAN

1 cat tembok by catylac/ setara 251.076 m2
2 cat plafon by catylac/ setara 88.112 m2
3 cat kayu lisplank 17.675 m2
4 waterprofing 5.55 m2
SUB TOTAL XIII

XIV PEKERJAAN TATA UDARA

1 Pipa PVC 32 mm c/w insulation 8.00 m
2 Pipa PVC D dia 100 mm 4.00 m
SUB TOTAL XIV

XII PEKERJAAN LAIN-LAIN

1 sumur bor 1.00 ls
2 mesin pompa ( 30 mtr ) shimizu setara 1.00 ls
3 Torn 1.00 ls
4 Pemasangan Listrik 1.00 ls
SUB TOTAL XV

HARGA PERMETER
GARAN BIAYA
N TIPE 72

HARGA SATUAN JUMLAH HARGA TOTAL HARGA

Rp 3,000.00 Rp 318,600.00
Rp 205,199.50 Rp 8,741,498.70
Rp 9,060,098.70

Rp 66,375.00 Rp 2,640,928.50
Rp 47,750.00 Rp 569,944.00
Rp 378,900.00 Rp 2,075,993.10 Rp -
Rp 5,286,865.60

Rp 489,966.00 Rp 4,634,098.43
Rp 668,501.25 Rp 12,328,500.05 Rp -
Rp 16,962,598.48

Rp 173,354.77 Rp 36,271,018.53
Rp 36,271,018.53

Rp 2,830,261.84 Rp 5,354,855.40
Rp 3,166,460.90 Rp 6,484,911.92
Rp 3,166,460.90 Rp 5,990,944.02
Rp 17,830,711.35

Rp 68,608.65 Rp 17,225,985.41
Rp 38,505.55 Rp 9,667,819.47
Rp 63,529.72 Rp 1,607,301.92
Rp 28,501,106.80

Rp 1,083,097.68 Rp 3,782,177.10
Rp 570,167.25 Rp 37,388,147.25
Rp 312,113.37 Rp 8,520,695.00
Rp 312,113.37 Rp 1,872,680.22
Rp 270,446.71 Rp 2,434,020.39
Rp 270,446.71 Rp 1,352,233.55
Rp 504,856.06 Rp 6,215,787.81
Rp 312,113.37 Rp 3,199,162.04
Rp 381,557.82 Rp 4,918,280.30
Rp 1,083,097.68 Rp 761,417.67
Rp 70,444,601.33

Rp 288,802.31 Rp 19,823,390.56
Rp 981,632.50 Rp 8,716,896.60
Rp 732,421.75 Rp 6,802,733.21
Rp 175,000.00 Rp 2,800,000.00
Rp 752,350.00 Rp 1,504,700.00
Rp 179,939.54 Rp 15,854,832.75
Rp 32,239.22 Rp 1,553,930.40
Rp 57,056,483.52

Rp 186,040.00 Rp 15,069,240.00
Rp 144,715.00 Rp 11,721,915.00
Rp 141,142.00 Rp 1,693,704.00
Rp 408,137.50 Rp 20,610,943.75
Rp 49,095,802.75

Rp 374,000.00 Rp 2,244,000.00
Rp 142,687.50 Rp 2,568,375.00
Rp 57,831.25 Rp 1,156,625.00
Rp 49,175.00 Rp 983,500.00
Rp 88,375.50 Rp 883,755.00
Rp 7,836,255.00
Rp -
Rp -
Rp 89,356.56 Rp 804,209.04
Rp 89,356.56 Rp 1,250,991.84
Rp 21,566.46 Rp 194,098.14
Rp 15,459.62 Rp 216,434.68
Rp 31,538.93 Rp 378,467.16
Rp 25,729.34 Rp 51,458.68
Rp 94,497.54 Rp 94,497.54
Rp 2,990,157.08

Rp 262,794.91 Rp 525,589.82
Rp 2,141,125.00 Rp 4,282,250.00
Rp 230,823.13 Rp 461,646.26
Rp 46,187.50 Rp 184,750.00
Rp 216,509.38 Rp 866,037.52
Rp 466,207.50 Rp 466,207.50
Rp 1,481,573.13 Rp 1,481,573.13
Rp 23,454.00 Rp 211,086.00
Rp 91,392.38 Rp 1,279,493.32
Rp 127,409.25 Rp 2,038,548.00
Rp 119,187.00 Rp 2,502,927.00
Rp 1,750,000.00 Rp 1,750,000.00
Rp 16,050,108.55

Rp 60,113.75 Rp 15,093,119.90
Rp 60,113.75 Rp 5,296,742.74
Rp 50,235.08 Rp 887,905.04
Rp 46,227.33 Rp 256,561.68
Rp 21,534,329.36

Rp 91,392.38 Rp 731,139.04
Rp 127,409.25 Rp 509,637.00
Rp 1,240,776.04

Rp 2,625,000.00 Rp 2,625,000.00
Rp 1,750,000.00 Rp 1,750,000.00
Rp 2,000,000.00 Rp 2,000,000.00 Rp -
Rp 2,300,000.00 Rp 2,300,000.00
Rp 8,675,000.00

Rp 348,835,913.08 -
72 M2 Rp 4,530,336.53
REKAPITULASI RENCANA ANGGARAN BIAYA
PERUMAHAN TIPE 72

NO ITEM PEKERJAAN VOLUME SATUAN

I PEKERJAAN I
1 MOBILISASI 1 ls
SUB TOTAL I

II SITE DEVELOPMENT
1 Pematangan lahan 30,000.00 m2
2 pondasi dan pemagaran pager Panel T 2.4 m 700.00 m'
3 Pagar Muka T 2 m 100.00 m'
4 Pintu Pagar 20.00 m'
5 Pemadatan dan jalan dan parkir klinik T 2.4 ( Paving ) 1,755.00 m2
6 pemadatan jalan dan parkir perumahan ( paving ) 7,560.00 m2
7 Taman Klinik 1.00 ls
8 Taman Perumahan 1.00 ls
9 Saluran Klinik ( Udit 60 ) 330.00 m'
10 Saluran perumahan 9 ( unit dit 60 ) 1,875.00 m'

III KONSTRUKSI MEKANIKAL

klinik dan ruang inap 1,350.00 m2
Rumah type 70 10.00 unit
Rumah type 60 90.00 unit
power house 20.00 m2
panel induk + transpormator 1.00 ls
aula terbuka 20 x20 ( aula KM/WC) 600.00 m2
pos security 32.00 m2
Kolam renang therapy 100.00 m2
pengadaan listrik PLN 306,632.00 watt
Listrik Klinik ( 50 KVA) 1.00
Listrik Aula ( 22 KVA) 1.00
Listrik Perumahaan ( 2200 VA) 100.00
Penerangan Jalan Perumahan ( 14.600 VA) 1.00
lapanngan tenis konstruksi 300.00 m2

SUB TOTAL

PAJAK PPN + PPH12.5 %

GRAND TOTAL
HARGA SATUAN JUMLAH HARGA TOTAL HARGA

Rp 50,000,000.00 Rp 50,000,000.00
Rp 50,000,000.00

Rp 25,000.00 Rp 750,000,000.00
Rp 750,000.00 Rp 525,000,000.00
Rp 1,500,000.00 Rp 150,000,000.00
Rp 1,500,000.00 Rp 30,000,000.00
Rp 400,000.00 Rp 702,000,000.00
Rp 400,000.00 Rp 3,024,000,000.00
Rp 350,000,000.00 Rp 350,000,000.00
Rp 500,000,000.00 Rp 500,000,000.00
Rp 800,000.00 Rp 264,000,000.00
Rp 800,000.00 Rp 1,500,000,000.00 Rp 7,795,000,000.00

Rp 3,512,900.53 Rp 4,742,415,715.50
Rp 254,188,286.35 Rp 2,541,882,863.50
Rp 213,200,331.93 Rp 19,188,029,873.70
Rp 2,500,000.00 Rp 50,000,000.00
Rp 375,000,000.00 Rp 375,000,000.00
Rp 3,200,000.00 Rp 1,920,000,000.00
Rp 2,500,000.00 Rp 80,000,000.00
Rp 1,100,000.00 Rp 110,000,000.00
Rp 3,000.00 Rp 919,896,000.00

Rp 1,500,000.00 Rp 450,000,000.00 Rp 30,377,224,452.70

Rp 38,222,224,452.70

Rp 38,222,224,452.70
12.5 Rp 4,777,778,056.59
Rp 43,000,002,509.29
-